BNBCalc Short Term Rental Rental Arbitrage Analysis 4965 Hyde Ave, North Charleston, SC, 29405

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

Sascha Wolf

saschawolf083@gmail.com

Annual Revenue

$32,057

Profit (Cash Flow)

-$9,766

Cash on Cash Return

-153.8%

Annual Revenue

$32,057

AirDNA projects $177/night at 63% occupancy ($40,728). Airbtics projects $131/night at 67% occupancy ($32,057). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 67% occupancy rate, $131 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$24,132	$32,699	$44,387	$60,127
Occupancy	59%	69%	77%	86%
Nightly Rate	$106	$122	$149	$181

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Back to the 90s! Throwback Vibe, Walkable to Bars!	$20,288	$104	46%	2	3	2	$159	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Walk to best of Park Circle! Sport vibe+King Bed	$20,554	$114	43%	2	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Trendy Park Circle \| Near Downtown	$40,260	$141	74%	2	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Walkable to Everything Park Circle!	$39,570	$122	87%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cozy, Modern Townhome - Walk to Park Circle!	$20,546	$77	61%	2	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (90)
The Chucktown! Walkable to bars+KING bed!	$23,446	$100	58%	2	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Charleston Central	$33,728	$148	61%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (66)
Park Circle Gem	$30,892	$107	75%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Park Circle Home 7 miles DT, 15 miles to Beach	$48,576	$181	68%	2	3	3	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Park Circle's Gem \| Near Downtown and Beaches	$28,321	$105	70%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Purple Cottage at Park Circle - New Listing!	$36,878	$126	76%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
The Marlboro Experience! Skee Ball & Arcade Room!	$44,592	$193	58%	2	3	1	$133	❌	❌	✅	Y / Y	⭐️ 4.9 (101)
Park Circle Escape- Close to DT, Beaches & Airport	$34,407	$107	82%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (75)
Your Gateway to Charleston \| Bexley Place	$32,510	$108	77%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (115)
The Chummy Coconut	$38,605	$139	75%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
A charming place in Park Circle area.	$33,455	$127	70%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (103)
Park Circle Chateau B \| Renovated & Walkable	$35,849	$148	62%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Boho Bliss: Hot Tub Haven Near Great Dining	$61,524	$173	93%	2	1	2	$115	❌	✅	✅	Y / Y	⭐️ 4.9 (126)
The red door superman colors	$26,744	$162	44%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
Heart of Park Circle\|Peaceful & Private\|Fire Pit	$40,482	$157	67%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (145)
Park Circle Cottage - Walk to Downtown!	$31,855	$99	81%	2	1	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (125)
The Grayson- heart of Park Circle with huge yard	$56,972	$181	86%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (126)
The Heart of Park Circle!	$33,306	$95	86%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (316)
Four Oaks Cottage at Park Circle	$50,319	$154	86%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (96)
Park Circle bungalow	$28,494	$86	86%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (152)
2BR-STEPS to Food & Nightlife-Minutes to Beaches!	$28,577	$122	64%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (367)
Downtown Park Circle Modern	$27,088	$129	53%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (165)
Park Circle Centrally Located -Walk to Riverfront!	$22,023	$93	57%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (184)
Downtown Park Circle 2 bed - Walk to Riverfront!	$27,016	$94	69%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (447)
Oakwood On The Park: Newly Renovated Gem	$39,500	$138	74%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (42)
Perfect Location to Park Circle \| The Arrow	$41,684	$133	81%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (24)
Park Circle Apt-Pet Friendly	$28,266	$112	60%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (50)
Pet Friendly Park Circle Apt-Walk to Riverfront	$28,927	$97	75%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (60)
Island House Blue	$28,253	$110	68%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (230)
Peaceful Bungalow in Park Circle	$36,884	$123	79%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (92)
Pet friendly apt in Park Circle!	$31,067	$112	66%	2	1	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (80)
Park Circle Chateau A \| Renovated & Walkable	$19,994	$116	42%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (51)
La Petite Fleur Rouge	$52,492	$191	73%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (67)
The Palm: Close to Cuisine, Culture & Convenience	$36,896	$160	59%	2	1	2	$115	❌	❌	❌	N / Y	⭐️ 4.9 (78)

Return Metrics

-153.79% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,766	-$19,532	-$29,298	-$39,064	-$48,830	-$97,660	-$292,980
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$9,766	-$19,532	-$29,298	-$39,064	-$48,830	-$97,660	-$292,980

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-153.79%

Payback Period Days

Return on Investment

-153.79%

4965 Hyde Ave North Charleston, South Carolina, 29405-4838

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Sascha

$2,138

Zestimate

North Charleston

Zoning

Laws

$32,057

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $177/night at 63% occupancy.Projected nightly rate is $131/night at 67% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$34,189

Avg annual revenue

67%

Avg occupancy rate

$131

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$35k

$45k

$65k

-$9,766

Profit

Revenue

$32,057

Operating Expenses

$16,167

Operating Income

$15,890

Net Effective Rent

$25,656

Profit (Cash Flow)

-$9,766

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-153.79%

Payback Period Days